[ANNUM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ANNUM] ANNUM BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 88.38%
YoY- -11.3%
Quarter Report
Latest QR
Upcoming QR
ANNUM's Result
ANNUM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 115,266 109,652 57,193 26,044 120,336 91,530 60,598 53.33%
PBT -6,097 -6,215 -4,236 -2,032 -17,741 -9,054 -4,157 28.99%
Tax -339 -638 -426 -213 -1,584 -2,305 -1,543 -63.48%
NP -6,436 -6,853 -4,662 -2,245 -19,325 -11,359 -5,700 8.40%
-
NP to SH -6,436 -6,853 -4,662 -2,245 -19,325 -11,359 -5,700 8.40%
-
Tax Rate - - - - - - - -
Total Cost 121,702 116,505 61,855 28,289 139,661 102,889 66,298 49.75%
-
Net Worth 95,962 95,222 97,437 100,612 101,939 110,216 115,499 -11.59%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 95,962 95,222 97,437 100,612 101,939 110,216 115,499 -11.59%
NOSH 74,970 74,978 74,951 75,083 74,955 74,976 75,000 -0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -5.58% -6.25% -8.15% -8.62% -16.06% -12.41% -9.41% -
ROE -6.71% -7.20% -4.78% -2.23% -18.96% -10.31% -4.94% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 153.75 146.25 76.31 34.69 160.54 122.08 80.80 53.37%
EPS -8.59 -9.14 -6.22 -2.99 -25.77 -15.15 -7.60 8.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.30 1.34 1.36 1.47 1.54 -11.56%
Adjusted Per Share Value based on latest NOSH - 75,083
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 50.67 48.20 25.14 11.45 52.89 40.23 26.64 53.33%
EPS -2.83 -3.01 -2.05 -0.99 -8.49 -4.99 -2.51 8.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4218 0.4186 0.4283 0.4423 0.4481 0.4845 0.5077 -11.59%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.35 0.33 0.325 0.315 0.32 0.33 0.40 -
P/RPS 0.23 0.23 0.43 0.91 0.20 0.27 0.50 -40.32%
P/EPS -4.08 -3.61 -5.23 -10.54 -1.24 -2.18 -5.26 -15.54%
EY -24.53 -27.70 -19.14 -9.49 -80.57 -45.91 -19.00 18.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.25 0.24 0.24 0.22 0.26 2.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 27/08/13 20/05/13 28/02/13 27/11/12 27/08/12 -
Price 0.44 0.385 0.325 0.31 0.315 0.32 0.33 -
P/RPS 0.29 0.26 0.43 0.89 0.20 0.26 0.41 -20.56%
P/EPS -5.13 -4.21 -5.23 -10.37 -1.22 -2.11 -4.34 11.75%
EY -19.51 -23.74 -19.14 -9.65 -81.85 -47.34 -23.03 -10.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.30 0.25 0.23 0.23 0.22 0.21 37.76%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment